|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2021
12 months to Dec 31, 2021
|
FY2020
12 months to Dec 31, 2020
|
|
|---|---|---|---|---|---|
| Net loss for the year | |||||
| Amortization and depreciation | |||||
| Intangible impairment | |||||
| Bad debt expense | |||||
| (Gain) loss on valuation of inventory | |||||
| Loss (income) due to water damage | |||||
| Impairment of fair value of investment | |||||
| Impairment of intangibles | |||||
| Gain on settlement of derivative | |||||
| Fair value changes on derivatives | |||||
| Interest expense, net of repayments | |||||
| Foreign exchange | |||||
| Transaction costs | |||||
| Share based payments | |||||
| Trade and other receivables | |||||
| Prepaids | |||||
| Inventory | |||||
| Change in non-cash working capital (Note 24) | |||||
| Shares issued to supplier | |||||
| Change in non-cash working capital (Note 25) | |||||
| Repayment of long-term deposit | |||||
| Intangible asset additions | |||||
| Investment in securities | |||||
| Equipment additions | |||||
| Net cash used in investing activities | |||||
| Lease payments | |||||
| Bank loan | |||||
| Loans from Financial Institutions | |||||
| Sale of future receipts | |||||
| Redemption of Class C preferred shares | |||||
| Issuance of warrants, preferred shares and common shares | |||||
| proceeds from exercise of prefunded warrants | |||||
| Proceeds on shares issued from Exercised Put Options | |||||
| Net cash from financing activities | |||||
| Change in cash and restricted cash for the year | |||||
| Cash and restricted cash, beginning of year | |||||
| Cash and restricted cash, end of year | |||||
| Net Loss | |||||
| Adjustments for non-cash effect | |||||
| Amortization of intangible assets | |||||
| Amortization of right-of-use assets | |||||
| Reversal of credit loss | |||||
| Warrants issuance | |||||
| Accounts receivable | |||||
| Prepayments | |||||
| Other receivables | |||||
| Accounts payable and accrued liabilities | |||||
| Tax payables | |||||
| Operating lease right-of-use assets | |||||
| Current operating lease liabilities | |||||
| Cash flow used in operating activities from continuing operations | |||||
| Cash flow used in operating activities from discontinued operations | |||||
| Net cash used in operating activities | |||||
| Purchase of intangible asset | |||||
| Acquisition of subsidiary, net of cash acquired | |||||
| Net cash generated from investing activities from continuing operations | |||||
| Net cash generated from investing activities from discontinued operations | |||||
| Net cash generated from investing activities | |||||
| Capital contribution from shareholders | |||||
| Net cash generated from financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Net increase (decrease) in cash | |||||
| Cash and Cash Equivalent at beginning of the year | |||||
| Cash and Cash Equivalent at end of the year | |||||
| Supplemental disclosures of cash flow information: | |||||
| Income taxes paid | |||||
| Supplemental disclosures of non-cash flow information: | |||||
| Issuance of common stock in connection with the Reverse Merge | |||||
Loading...